[MPI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Apr-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

31-Mar-2015 [#3]

Profit Trend

QoQ- 68.63%

YoY- 103.64%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	766,338	386,645	1,390,090	1,017,284	666,014	327,720	1,291,840	-29.33%
YoY %	98.20%	-72.19%	36.65%	52.74%	103.23%	-74.63%	-	-
Horiz. %	59.32%	29.93%	107.61%	78.75%	51.56%	25.37%	100.00%	-
PBT	100,357	63,276	152,986	105,796	62,033	26,758	64,817	33.72%
YoY %	58.60%	-58.64%	44.60%	70.55%	131.83%	-58.72%	-	-
Horiz. %	154.83%	97.62%	236.03%	163.22%	95.70%	41.28%	100.00%	-
Tax	2,074	-3,960	-30,376	-21,738	-14,349	-5,159	-11,172	-
YoY %	152.37%	86.96%	-39.74%	-51.49%	-178.14%	53.82%	-	-
Horiz. %	-18.56%	35.45%	271.89%	194.58%	128.44%	46.18%	100.00%	-
NP	102,431	59,316	122,610	84,058	47,684	21,599	53,645	53.72%
YoY %	72.69%	-51.62%	45.86%	76.28%	120.77%	-59.74%	-	-
Horiz. %	190.94%	110.57%	228.56%	156.69%	88.89%	40.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	79,853	46,919	108,468	74,148	43,971	19,909	45,144	46.10%
YoY %	70.19%	-56.74%	46.29%	68.63%	120.86%	-55.90%	-	-
Horiz. %	176.89%	103.93%	240.27%	164.25%	97.40%	44.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.07%	6.26%	19.86%	20.55%	23.13%	19.28%	17.24%	-
YoY %	-133.07%	-68.48%	-3.36%	-11.15%	19.97%	11.83%	-	-
Horiz. %	-12.01%	36.31%	115.20%	119.20%	134.16%	111.83%	100.00%	-
Total Cost	663,907	327,329	1,267,480	933,226	618,330	306,121	1,238,195	-33.92%
YoY %	102.83%	-74.17%	35.82%	50.93%	101.99%	-75.28%	-	-
Horiz. %	53.62%	26.44%	102.37%	75.37%	49.94%	24.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	951,625	940,279	858,325	837,369	795,502	764,854	731,911	19.06%
YoY %	1.21%	9.55%	2.50%	5.26%	4.01%	4.50%	-	-
Horiz. %	130.02%	128.47%	117.27%	114.41%	108.69%	104.50%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	15,195	15,196	37,978	37,975	13,290	13,285	28,368	-33.96%
YoY %	-0.01%	-59.99%	0.01%	185.74%	0.04%	-53.17%	-	-
Horiz. %	53.56%	53.57%	133.88%	133.87%	46.85%	46.83%	100.00%	-
Div Payout %	19.03%	32.39%	35.01%	51.22%	30.22%	66.73%	62.84%	-
YoY %	-41.25%	-7.48%	-31.65%	69.49%	-54.71%	6.19%	-	-
Horiz. %	30.28%	51.54%	55.71%	81.51%	48.09%	106.19%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	951,625	940,279	858,325	837,369	795,502	764,854	731,911	19.06%
YoY %	1.21%	9.55%	2.50%	5.26%	4.01%	4.50%	-	-
Horiz. %	130.02%	128.47%	117.27%	114.41%	108.69%	104.50%	100.00%	-
NOSH	189,945	189,955	189,894	189,879	189,857	189,790	189,124	0.28%
YoY %	-0.01%	0.03%	0.01%	0.01%	0.04%	0.35%	-	-
Horiz. %	100.43%	100.44%	100.41%	100.40%	100.39%	100.35%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	13.37%	15.34%	8.82%	8.26%	7.16%	6.59%	4.15%	-
YoY %	-12.84%	73.92%	6.78%	15.36%	8.65%	58.80%	-	-
Horiz. %	322.17%	369.64%	212.53%	199.04%	172.53%	158.80%	100.00%	-
ROE	8.39%	4.99%	12.64%	8.85%	5.53%	2.60%	6.17%	-
YoY %	68.14%	-60.52%	42.82%	60.04%	112.69%	-57.86%	-	-
Horiz. %	135.98%	80.88%	204.86%	143.44%	89.63%	42.14%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	403.45	203.55	732.03	535.75	350.80	172.67	683.06	-29.53%
YoY %	98.21%	-72.19%	36.64%	52.72%	103.16%	-74.72%	-	-
Horiz. %	59.07%	29.80%	107.17%	78.43%	51.36%	25.28%	100.00%	-
EPS	42.04	24.70	57.12	39.05	23.16	10.49	23.87	45.68%
YoY %	70.20%	-56.76%	46.27%	68.61%	120.78%	-56.05%	-	-
Horiz. %	176.12%	103.48%	239.30%	163.59%	97.03%	43.95%	100.00%	-
DPS	8.00	8.00	20.00	20.00	7.00	7.00	15.00	-34.15%
YoY %	0.00%	-60.00%	0.00%	185.71%	0.00%	-53.33%	-	-
Horiz. %	53.33%	53.33%	133.33%	133.33%	46.67%	46.67%	100.00%	-
NAPS	5.01	4.95	4.52	4.41	4.19	4.03	3.87	18.72%
YoY %	1.21%	9.51%	2.49%	5.25%	3.97%	4.13%	-	-
Horiz. %	129.46%	127.91%	116.80%	113.95%	108.27%	104.13%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 189,911
RPS	384.61	194.05	697.65	510.55	334.26	164.47	648.34	-29.33%
YoY %	98.20%	-72.19%	36.65%	52.74%	103.23%	-74.63%	-	-
Horiz. %	59.32%	29.93%	107.61%	78.75%	51.56%	25.37%	100.00%	-
EPS	40.08	23.55	54.44	37.21	22.07	9.99	22.66	46.10%
YoY %	70.19%	-56.74%	46.30%	68.60%	120.92%	-55.91%	-	-
Horiz. %	176.88%	103.93%	240.25%	164.21%	97.40%	44.09%	100.00%	-
DPS	7.63	7.63	19.06	19.06	6.67	6.67	14.24	-33.95%
YoY %	0.00%	-59.97%	0.00%	185.76%	0.00%	-53.16%	-	-
Horiz. %	53.58%	53.58%	133.85%	133.85%	46.84%	46.84%	100.00%	-
NAPS	4.776	4.719	4.3077	4.2026	3.9924	3.8386	3.6733	19.06%
YoY %	1.21%	9.55%	2.50%	5.27%	4.01%	4.50%	-	-
Horiz. %	130.02%	128.47%	117.27%	114.41%	108.69%	104.50%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	9.31	6.62	6.66	7.00	4.53	5.66	5.08	-
P/RPS	2.31	3.25	0.91	1.31	1.29	3.28	0.74	113.15%
YoY %	-28.92%	257.14%	-30.53%	1.55%	-60.67%	343.24%	-	-
Horiz. %	312.16%	439.19%	122.97%	177.03%	174.32%	443.24%	100.00%	-
P/EPS	22.15	26.80	11.66	17.93	19.56	53.96	21.28	2.69%
YoY %	-17.35%	129.85%	-34.97%	-8.33%	-63.75%	153.57%	-	-
Horiz. %	104.09%	125.94%	54.79%	84.26%	91.92%	253.57%	100.00%	-
EY	4.52	3.73	8.58	5.58	5.11	1.85	4.70	-2.56%
YoY %	21.18%	-56.53%	53.76%	9.20%	176.22%	-60.64%	-	-
Horiz. %	96.17%	79.36%	182.55%	118.72%	108.72%	39.36%	100.00%	-
DY	0.86	1.21	3.00	2.86	1.55	1.24	2.95	-55.93%
YoY %	-28.93%	-59.67%	4.90%	84.52%	25.00%	-57.97%	-	-
Horiz. %	29.15%	41.02%	101.69%	96.95%	52.54%	42.03%	100.00%	-
P/NAPS	1.86	1.34	1.47	1.59	1.08	1.40	1.31	26.24%
YoY %	38.81%	-8.84%	-7.55%	47.22%	-22.86%	6.87%	-	-
Horiz. %	141.98%	102.29%	112.21%	121.37%	82.44%	106.87%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/01/16	17/11/15	24/08/15	29/04/15	22/01/15	12/11/14	27/08/14	-
Price	8.66	7.35	6.42	6.55	5.50	5.15	6.24	-
P/RPS	2.15	3.61	0.88	1.22	1.57	2.98	0.91	77.11%
YoY %	-40.44%	310.23%	-27.87%	-22.29%	-47.32%	227.47%	-	-
Horiz. %	236.26%	396.70%	96.70%	134.07%	172.53%	327.47%	100.00%	-
P/EPS	20.60	29.76	11.24	16.77	23.75	49.09	26.14	-14.64%
YoY %	-30.78%	164.77%	-32.98%	-29.39%	-51.62%	87.80%	-	-
Horiz. %	78.81%	113.85%	43.00%	64.15%	90.86%	187.80%	100.00%	-
EY	4.85	3.36	8.90	5.96	4.21	2.04	3.83	16.99%
YoY %	44.35%	-62.25%	49.33%	41.57%	106.37%	-46.74%	-	-
Horiz. %	126.63%	87.73%	232.38%	155.61%	109.92%	53.26%	100.00%	-
DY	0.92	1.09	3.12	3.05	1.27	1.36	2.40	-47.13%
YoY %	-15.60%	-65.06%	2.30%	140.16%	-6.62%	-43.33%	-	-
Horiz. %	38.33%	45.42%	130.00%	127.08%	52.92%	56.67%	100.00%	-
P/NAPS	1.73	1.48	1.42	1.49	1.31	1.28	1.61	4.89%
YoY %	16.89%	4.23%	-4.70%	13.74%	2.34%	-20.50%	-	-
Horiz. %	107.45%	91.93%	88.20%	92.55%	81.37%	79.50%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos